Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.27% first-year return on $75,603 initial cash invested.
8.27%
Cash On Cash
8.69%
Cap Rate
1.49
DSCR
$3,234
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,603
Downpayment
20%
$54,860
Closing costs
1%
$2,743
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,234
Total Expenses
$2,713
Mortgage P&I
41%
$1,336
Property Taxes
4%
$145
Home Insurance
3%
$98
HOA
1%
$35
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356